0.539
Revenue¥B
3.069
3.177
3.228
3.269
3.307
3.430
3.555
3.580
3.606
3.671
0.575
2.11%
2.02%
56
16.92
Revenue growth%
13.35
12.01
11.58
9.72
11.92
10.20
8.25
5.94
8.06
9.60
20.36
8.25
9.96
83
29.51
Gross margin%
21.27
23.28
25.18
26.68
27.33
30.30
27.97
25.46
27.49
25.26
4.38
27.49
26.07
37
9.79
Operating margin%
19.98
20.75
18.62
17.86
20.31
21.98
19.11
21.32
20.39
18.72
3.87
20.39
20.14
91
22.92
Net margin%
28.47
31.20
30.60
32.36
34.40
34.99
35.60
35.41
37.89
37.77
22.11
35.60
34.69
27
10.12
P/E ratio (avg)x
25.46
26.42
26.94
24.29
24.54
23.65
24.37
23.91
26.97
25.94
36.12
24.37
25.00
79
9.923
EV/EBITx
4.757
4.540
4.051
4.195
3.930
3.907
3.849
4.138
3.825
3.971
19.60
3.907
4.011
78
26.75
FCF yield (avg)%
21.32
20.10
18.60
18.85
19.97
20.64
21.96
22.74
22.02
19.10
5.37
21.96
20.37
56
2.30
FCF margin%
18.07
20.53
22.23
20.50
21.40
19.89
18.10
20.37
21.48
19.13
5.88
19.89
20.43
31
0.201
FCF / Net incomex
1.932
1.954
2.051
2.250
2.109
2.407
2.560
2.678
2.970
3.427
0.623
2.678
2.328
56
8.19
ROIC%
16.71
14.90
17.62
19.66
19.22
18.07
19.86
18.74
19.51
16.82
15.22
18.74
18.41
5
28.79
Return on equity%
21.00
21.95
21.77
24.21
25.31
25.52
24.27
25.12
22.45
24.07
9.33
24.27
24.14
28
27.64
Return on assets%
31.47
29.05
27.68
24.74
22.05
24.06
24.16
24.41
25.93
28.89
18.75
24.41
25.34
50
1.64
EPS¥
2.19
2.28
2.23
2.46
2.39
2.58
2.82
3.05
2.92
3.40
1.83
7.29%
5.65%
—
24.88
EPS growth%
29.89
27.72
24.99
23.16
20.51
20.94
21.16
21.70
22.93
20.77
9.78
21.16
22.31
55
1.25
Bookvalue per sh¥
1.30
1.24
1.30
1.29
1.32
1.36
1.45
1.45
1.30
1.34
0.66
0.20%
(0.09%)
—
1.19
FCF per share¥
0.59
0.60
0.61
0.64
0.59
0.54
0.49
0.46
0.42
0.39
0.26
(7.60%)
(4.85%)
—
1.14
Dividend per sh¥
0.71
0.68
0.74
0.78
0.78
0.87
0.90
1.01
0.95
1.02
0.98
5.56%
2.48%
—
15.54
Div yield (avg)%
21.52
23.66
23.82
23.41
24.25
25.65
23.08
25.46
26.71
26.74
21.14
25.65
24.04
78
29.36
Payout ratio%
18.78
17.38
14.96
13.17
14.59
15.92
16.58
16.84
19.38
21.74
29.83
16.84
16.71
67
1.007
Shares (diluted)B
1.792
1.980
2.157
2.497
2.468
2.558
2.821
3.177
3.749
4.455
0.992
12.54%
10.07%
14
3.44
Buyback yield%
20.14
23.04
21.22
23.28
20.34
20.46
18.20
19.78
17.94
19.05
8.17
19.05
20.24
21
1.599
D/E ratiox
1.198
1.157
1.207
1.200
1.099
1.001
1.043
0.950
1.074
1.089
0.853
1.043
1.094
31
3.839
Enterprise value¥B
2.717
3.150
3.196
3.112
3.079
3.349
3.558
3.741
3.820
3.698
2.796
3.73%
4.35%
17
1.081
LT debt¥B
2.378
2.512
2.876
3.295
3.722
3.899
4.351
4.670
5.253
5.895
0.989
9.63%
10.94%
30
Revenue
¥3.671B
2.02%
1.00×
Cost of revenue
¥1.871B
1.87%
0.99×
Operating expenses
¥780.6M
2.37%
1.03×
Property and equipment
15.33%
Spread over hurdle
27.59%